2a:null 2b:["$","title",null,{"children":"Filecoin Circulating Supply Simulation | Starboard | Observable"}] 30:T78d,getChart = (p1,p2,p3,p4,p5)=>{ if(!form) return ; params.forecastMonth = p1||params.forecastMonth ; params.projectedNetGrowthMonthlyInput = p2||params.projectedNetGrowthMonthlyInput; params.projectedVerifiedStoragePercentInput = p3||params.projectedVerifiedStoragePercentInput; params.verifiedPercentageInput = p4||params.verifiedPercentageInput; params.projectedNetBurnMonthlyInput = p5||params.projectedNetBurnMonthlyInput; calculator(); const dates = result.dailyNetCircFIl.map((x,idx) => { var dateTime=new Date(); dateTime=dateTime.setDate(dateTime.getDate()+idx); dateTime=new Date(dateTime); return dateTime; }) var circSupplyFIL = { x: dates, y: (result.dailyNetCircFIl ), name: 'Net Circulating Supply', mode: 'lines', }; var vestedFIL = { x: dates, y: (result.dailyNetVestedFIl), name: 'Vested FIL', mode: 'lines' }; var minedFIL = { x: dates, y: (result.dailyNetMinedFIl), name: 'Mined FIL', mode: 'lines' }; var lockedFIL = { x: dates, y: (result.dailyNetLockedFIl), name: 'Locked FIL', mode: 'lines' }; var datas = [circSupplyFIL, vestedFIL, minedFIL, lockedFIL] //chart2Data.shift(); //This is just initilaizing a variable -> Do this later if you want not important for core projection logic //chart2Data.push({dailyMinerInvestmentChart:dailyMinerInvestmentChart,dailyMinerRevenueChart:dailyMinerRevenueChart,dailyMinerTotalCostChart:dailyMinerTotalCostChart,dailyMinerProfitChart:dailyMinerProfitChart}) var layout = { title: 'Filecoin Circulating Supply Projection Breakdown', xaxis: { title: 'Year', }, yaxis: { title: "FIL", }, width: width, showlegend: true, legend: { orientation:"h", x: 0.01, xanchor: 'left', y: 1.1 } }; const div = DOM.element('div'); Plotly.newPlot(div, datas, layout); return div }31:T695,getChart_2 = (p1,p2,p3,p4,p5)=>{ if(!form) return ; params.forecastMonth = p1||params.forecastMonth ; params.projectedNetGrowthMonthlyInput = p2||params.projectedNetGrowthMonthlyInput; params.projectedVerifiedStoragePercentInput = p3||params.projectedVerifiedStoragePercentInput; params.verifiedPercentageInput = p4||params.verifiedPercentageInput; params.projectedNetBurnMonthlyInput = p5||params.projectedNetBurnMonthlyInput; calculator(); const dates = result.dailyNetCircFIl.map((x,idx) => { var dateTime=new Date(); dateTime=dateTime.setDate(dateTime.getDate()+idx); dateTime=new Date(dateTime); return dateTime; }) var circSupplyFIL = { x: dates, y: (result.dailyNetCircFIl ), name: 'Protocol Circulating Supply', mode: 'lines', }; var vestedFIL = { x: dates, y: (dailyCMCFIL), name: 'CMC Circulating Supply', mode: 'lines' }; var datas = [circSupplyFIL, vestedFIL] //chart2Data.shift(); //This is just initilaizing a variable -> Do this later if you want not important for core projection logic //chart2Data.push({dailyMinerInvestmentChart:dailyMinerInvestmentChart,dailyMinerRevenueChart:dailyMinerRevenueChart,dailyMinerTotalCostChart:dailyMinerTotalCostChart,dailyMinerProfitChart:dailyMinerProfitChart}) var layout = { title: 'Filecoin Circulating Supply Projection', xaxis: { title: 'Year', }, yaxis: { title: "FIL", }, width: width, showlegend: true, legend: { orientation:"h", x: 0.01, xanchor: 'left', y: 1.1 } }; const div = DOM.element('div'); Plotly.newPlot(div, datas, layout); return div }32:T1533,calculator = () =>{ let result = { test: [] , epochInDay : epochInDay, epochNetRBP : epochNetRBP, epochNetQAP : epochNetQAP, epochNetBasePower : epochNetBasePower, epochNetStoragePledge : epochNetStoragePledge, epochNetStorageConsensusPledge : epochNetStorageConsensusPledge, epochNetInitialPledge : epochNetInitialPledge, epochNetDealPledge : epochNetDealPledge, epochCumSumRealized : Number(epochCumSumRealized), epochNetNewReward : epochNetNewReward, epochNetMinedFIL : Number(epochNetMinedFIL), epochNetLockedFIL : Number(epochNetLockedFIL), epochNetRewardLocked : Number(epochNetRewardLocked), epochNetBurntFIL : Number(epochNetBurntFIL), epochNetOriginalDealPledge: Number(params.epochNetOriginalDealPledge), epochNetVestedFIL : Number(epochNetVestedFIL), epochNetCircFIL : Number(epochNetCircFIL), epochNetReserveDisbursed : Number(epochNetReserveDisbursed), epochNetRewardFilter : new abFilter(epochNetRewardPosition, epochNetRewardVelocity), epochNetPowerFilter : new abFilter(epochNetQAPowerPosition, epochNetQAPowerVelocity), dailyMinerTotalPledge : Array.from({length:projectedDays.length},()=>(0)), dailyNetCircFIl: [], dailyNetVestedFIl: [], dailyNetMinedFIl: [], dailyNetBurntFIl: [], dailyNetLockedFIl: [], projectedVerifiedStoragePercent : projectedVerifiedStoragePercent, dailyNetBurn : dailyNetBurn.map(x=>x), cumMinerLockedReward: 0, cumMinerReleasedReward: 0, } projectedDays.map((x,day)=>{ if(day == 0) return; //grab daily power difference and compute epoch-based power growth let epochNetRBPGrowth = (dailyNetRBP[day] - dailyNetRBP[day - 1]) / epochInDay let epochNetQAPGrowth = (dailyNetQAP[day] - dailyNetQAP[day - 1]) / epochInDay //start calculations epoch-wise for(let index = 0; index < epochInDay / 2; index++){ // update the current epoch let epoch = Number(epochStart) + ((day - 1) * epochInDay) + (index * 2) // update the network for the current epoch // update network power result.epochNetRBP = Number(result.epochNetRBP) + (epochNetRBPGrowth * 2) result.epochNetQAP = Number(result.epochNetQAP) + (epochNetQAPGrowth * 2) result.epochNetBasePower = getBaselineByEpoch(epoch) // update network pledge terms let epochPerQAPCircSupply = result.epochNetCircFIL / Math.max(result.epochNetQAP, result.epochNetBasePower) result.epochNetStoragePledge = Math.max(epochNetQAPGrowth * extrapolateCumsumRatio(result.epochNetRewardFilter, result.epochNetPowerFilter, 20 * epochInDay ), 0) result.epochNetStorageConsensusPledge = Math.max(epochPerQAPCircSupply * 0.3 * epochNetQAPGrowth, 0) result.epochNetInitialPledge = Number(result.epochNetStoragePledge) + Number(result.epochNetStorageConsensusPledge) let epochPerRBPCircSupply = result.epochNetCircFIL / Math.max(result.epochNetRBP, result.epochNetBasePower) result.epochNetDealPledge = Math.max((result.projectedVerifiedStoragePercent * epochNetRBPGrowth + result.epochNetOriginalDealPledge) * epochPerRBPCircSupply * 0.01 , 0) // update rewards and mint new tokens let epochPrevNetTimeEpoch = derive_network_time(result.epochCumSumRealized) result.epochCumSumRealized += Math.min(result.epochNetBasePower, result.epochNetRBP) let epochCurrNetTimeEpoch = derive_network_time(result.epochCumSumRealized) result.epochNetNewReward = computeBlockReward(epoch, epoch - 2, epochCurrNetTimeEpoch, epochPrevNetTimeEpoch) // update the network circulating supply values result.epochNetMinedFIL += result.epochNetNewReward // keep mining result.epochNetLockedFIL += (0.75 * result.epochNetNewReward * 2 + result.epochNetDealPledge * 2 + result.epochNetInitialPledge * 2 ) // lock up the pledge // modify the logic here result.epochNetLockedFIL -= result.epochNetRewardLocked / 180 / epochInDay * 2 // release part of the rewards result.epochNetRewardLocked += 0.75 * result.epochNetNewReward * 2 // lock away new rewards result.epochNetRewardLocked -= result.epochNetRewardLocked / 180 / epochInDay * 2 // release part of the rewards result.epochNetBurntFIL += result.dailyNetBurn[day] / epochInDay * 2 result.epochNetVestedFIL += getVestOnEpoch(epoch - 1) result.epochNetVestedFIL += getVestOnEpoch(epoch) result.epochNetCircFIL = result.epochNetReserveDisbursed + result.epochNetMinedFIL + result.epochNetVestedFIL - result.epochNetLockedFIL - result.epochNetBurntFIL // update ab filters epochNetLockedFIL result.epochNetRewardFilter.update(result.epochNetNewReward, 2) result.epochNetPowerFilter.update(result.epochNetQAP, 2) } //Added logic for updating circulating supply result.dailyNetCircFIl.push(result.epochNetCircFIL) result.dailyNetVestedFIl.push(result.epochNetVestedFIL) result.dailyNetMinedFIl.push(result.epochNetMinedFIL) result.dailyNetBurntFIl.push(result.epochNetBurntFIL) result.dailyNetLockedFIl.push(result.epochNetLockedFIL) }) return result }33:T455,function toc(config) { const selector = config && config.selector ? config.selector : "h2,h3,h4"; const heading = config && config.heading ? config.heading : "Table of Contents"; return Generators.observe(notify => { let headings = []; function observed() { const minSelector = Math.min(...selector.split(",").map(d => +d.replace("h", ""))); const h = Array.from(document.querySelectorAll(selector)); if (h.length !== headings.length || h.some((h, i) => headings[i] !== h)) { notify(html`${heading}

' : '
'}${DOM.text(h.textContent)}`, {onclick: e => (e.preventDefault(), h.scrollIntoView())} ); })}`); } } const observer = new MutationObserver(observed); observer.observe(document.body, {childList: true, subtree: true}); observed(); return () => observer.disconnect(); }); }34:[] 2e:{"id":"bab8e65bf8c0b574","slug":"filecoin-circulating-supply-simulation","title":"Filecoin Circulating Supply Simulation","thumbnail":"e37dc8f8c17a1a56c94d93156b5c095bfec2657f334e8f4f565f01de0dc23933","access_level":"public","create_time":"$D2022-03-28T02:16:01.912Z","update_time":"$D2023-02-21T06:15:27.820Z","view_time":null,"first_public_time":"$D2022-03-28T02:38:09.760Z","fork":false,"stars":0,"starred":false,"owner":{"type":"team","id":"8cf77dda7e4cb32d","login":"starboard","name":"Starboard","avatar_url":"https://avatars-next.observableusercontent.com/82c9fdc7013a8d16fc917a96d7cf007eb9afc29f4f7e29222a255a0de387575f","tier":"pro"},"version":655,"publish_version":null,"role":null,"authored":false,"authors":[{"type":"individual","id":"1604d4dddedd5cd2","login":"1604d4dddedd5cd2","name":"Dylan Zhang","avatar_url":"https://avatars-next.observableusercontent.com/1fbc9b534421292e582e59ca4c4c33f73dcb0b98ab736dd2bbe1388cf5fd135c","tier":null}],"members":[{"type":"team","id":"8cf77dda7e4cb32d","login":"starboard","name":"Starboard","avatar_url":"https://avatars-next.observableusercontent.com/82c9fdc7013a8d16fc917a96d7cf007eb9afc29f4f7e29222a255a0de387575f","tier":"pro","role":"editor"}],"comments":[],"custom_thumbnail":false,"trashed":false,"subscribed":null,"forks":2,"collection":null,"type":"notebook","body":{"title":"Filecoin Circulating Supply Simulation","cells":[{"id":0,"value":"# Filecoin Circulating Supply Simulation","pinned":false,"hidden":false,"mode":"md","author":"$undefined","summary":"$undefined"},{"id":403,"value":"#### These models are based on many assumptions, and should not be relied upon as the source of truth. There are many factors that can and will affect the actual numbers. These estimates should not be relied upon and are for illustrative purposes only. You should build your own models based on the code and the Filecoin spec. \n\n
\nInstructions:\n1. Input assumption parameters;\n2. Click \"Show Filecoin Circulating Supply Projection\" to perform simulation;\n3. Click the download button to export simulation data in CSV format.","pinned":false,"hidden":false,"mode":"md","author":"$undefined","summary":"$undefined"},{"id":6,"value":"**Forecast Period (Month)**: ","pinned":false,"hidden":false,"mode":"md","author":"$undefined","summary":"$undefined"},{"id":9,"value":"viewof forecastMonth = Inputs.range([6, 540], { step:1 , value:params.forecastMonth}) ","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"},{"id":11,"value":"**Projected Monthly Network Growth (%)**: Projected network raw byte storage capacity growth","pinned":false,"hidden":false,"mode":"md","author":"$undefined","summary":"$undefined"},{"id":13,"value":"\n Under the monthly growth rate, the network power (end of each year) is projected at:\n \n
\n \n ${dailyNetRBP.map((x,idx)=>{\n var dateTime=new Date();\n dateTime=dateTime.setDate(dateTime.getDate()+idx);\n dateTime=new Date(dateTime);\n var month = dateTime.getMonth() + 1;\n var date = dateTime.getDate();\n if( idx<365 && month === 12 && date === 31){\n return dateTime.getFullYear() + ': ' + (x/1152921504606846976).toFixed(1) + ' (EiB) \\n'\n }\n else{\n return '';\n }\n })}\n ${\n (()=>{\n var dateTime1 = new Date();\n return (dateTime1.getFullYear() + (form?.forecastMonth||0)/12) + ': ' + (dailyNetRBP[dailyNetRBP.length-1]/1152921504606846976).toFixed(1) + ' (EiB) \\n'\n })()\n }\n\n\n \n","pinned":false,"hidden":false,"mode":"html","author":"$undefined","summary":"$undefined"},{"id":15,"value":"viewof projectedNetGrowthMonthlyInput = Inputs.range([0, 80], {step:0.1 , value: params.projectedNetGrowthMonthlyInput})","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"},{"id":17,"value":"**Projected Verified Storage Percent(%)**: The projected average percentage of total storage capacity that stores verified deals over the forecast period.","pinned":false,"hidden":false,"mode":"md","author":"$undefined","summary":"$undefined"},{"id":20,"value":"viewof projectedVerifiedStoragePercentInput = Inputs.range([0, 100], {step:0.1 , value: params.projectedVerifiedStoragePercentInput})","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"},{"id":22,"value":"**Projected Monthly Burn (M-FIL)** The projected amount of FIL burned per month the forecast period: ","pinned":false,"hidden":false,"mode":"md","author":"$undefined","summary":"$undefined"},{"id":25,"value":"viewof projectedNetBurnMonthlyInput = Inputs.range([0, 400], {step:0.01 , value: params.projectedNetBurnMonthlyInput })","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"},{"id":488,"value":"viewof form = Inputs.button(\"Show Filecoin Circulating Supply Projection\", {\n value:\n Number(new Date()) - datetime < 5 * 1000\n ? new Object({\n forecastMonth: 120,\n projectedNetGrowthMonthlyInput: 3,\n projectedVerifiedStoragePercentInput: 60,\n projectedNetBurnMonthlyInput: 1\n })\n : null,\n reduce: () =>\n Object.assign(\n {},\n new Object({\n forecastMonth: forecastMonth,\n projectedNetGrowthMonthlyInput: projectedNetGrowthMonthlyInput,\n projectedVerifiedStoragePercentInput:\n projectedVerifiedStoragePercentInput,\n projectedNetBurnMonthlyInput: projectedNetBurnMonthlyInput\n })\n )\n})","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"},{"id":27,"value":"getChart_2()","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"},{"id":471,"value":"{\n const div = DOM.element(\"div\");\n const button = downloadButton(\n result.dailyNetCircFIl.map((x, idx) => {\n var dateTime = new Date();\n dateTime = dateTime.setDate(dateTime.getDate() + idx);\n dateTime = new Date(dateTime);\n return new Object({\n Date: dateTime.toISOString().split('T')[0],\n \"Net Circulating Supply\": x,\n \"CMC Circulating Supply\": dailyCMCFIL[idx]\n });\n }),\n \"Filecoin Circulating Supply Projection.csv\"\n );\n return button;\n}","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"},{"id":29,"value":"getChart()","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"},{"id":475,"value":"{\n const div = DOM.element(\"div\");\n const button = downloadButton(\n result.dailyNetCircFIl.map((x, idx) => {\n var dateTime = new Date();\n dateTime = dateTime.setDate(dateTime.getDate() + idx);\n dateTime = new Date(dateTime);\n return new Object({\n Date: dateTime.toISOString().split('T')[0],\n \"Net Circulating Supply\": x,\n \"Vested FIL\": result.dailyNetVestedFIl[idx],\n \"Mined FIL\": result.dailyNetMinedFIl[idx],\n \"Locked FIL\": result.dailyNetLockedFIl[idx],\n });\n }),\n \"Filecoin Circulating Supply Projection Breakdown.csv\"\n );\n return button;\n}","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"},{"id":31,"value":"## Appendix","pinned":false,"hidden":false,"mode":"md","author":"$undefined","summary":"$undefined"},{"id":34,"value":"### 3.1. Circulating Supply Calculator Script","pinned":false,"hidden":false,"mode":"md","author":"$undefined","summary":"$undefined"},{"id":39,"value":"$30","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"},{"id":41,"value":"$31","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"},{"id":42,"value":"**Logic: aggregate daily with states updated on a bi-epoch basis**","pinned":false,"hidden":false,"mode":"md","author":"$undefined","summary":"$undefined"},{"id":49,"value":"params = (()=>{\n return {\n \"forecastMonth\":120,\n \"projectedNetGrowthMonthlyInput\":3,\n \"projectedVerifiedStoragePercentInput\":60,\n \"verifiedPercentageInput\":20,\n \"projectedNetBurnMonthlyInput\":1,\n \"epochNetOriginalDealPledge\":0\n }\n})()","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"},{"id":419,"value":"parameters1 = new Object({\n key: \"v2_cgdo_001\",\n last:true\n})","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"},{"id":421,"value":"import { data} with { parameters1 as parameters } from \"@starboard/base-table-from-api\"","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"},{"id":63,"value":"**Network Model**\n**User Inputs and Parameters**","pinned":false,"hidden":false,"mode":"md","author":"$undefined","summary":"$undefined"},{"id":66,"value":"projectedDays = Array.from({length: (form?.forecastMonth||0) * daysInMonth + 1},(_, i)=>(i))","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"},{"id":69,"value":"projectedNetGrowthMonthly = (form?.projectedNetGrowthMonthlyInput || 0) / 100","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"},{"id":71,"value":"projectedVerifiedStoragePercent = (form?.projectedVerifiedStoragePercentInput||0) / 100","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"},{"id":73,"value":"projectedNetBurnMonthly = (form?.projectedNetBurnMonthlyInput||0) * 1e6","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"},{"id":75,"value":"**Network State Variables**","pinned":false,"hidden":false,"mode":"md","author":"$undefined","summary":"$undefined"},{"id":78,"value":"**State Variables: Storage Capacity**","pinned":false,"hidden":false,"mode":"md","author":"$undefined","summary":"$undefined"},{"id":81,"value":"epochStart = data.height","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"},{"id":83,"value":"epochNetRBP = data.total_raw_bytes_power","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"},{"id":85,"value":"onChainNetQAP = data.total_qa_bytes_power","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"},{"id":87,"value":"qualityNetPowerAvgMultiplier = 9 * projectedVerifiedStoragePercent + 1 > onChainNetQAP / epochNetRBP ? 9 * projectedVerifiedStoragePercent + 1 : onChainNetQAP / epochNetRBP","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"},{"id":89,"value":"epochNetQAP = epochNetRBP * qualityNetPowerAvgMultiplier","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"},{"id":91,"value":"epochNetQAPowerPosition = data.qa_smoothed_position_estimate / Q128_CON","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"},{"id":93,"value":"epochNetQAPowerVelocity = data.qa_smoothed_velocity_estimate / Q128_CON ","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"},{"id":95,"value":"Daily Aggregation","pinned":false,"hidden":false,"mode":"md","author":"$undefined","summary":"$undefined"},{"id":98,"value":"dailyNetGrowthSpread = (1 + projectedNetGrowthMonthly) ** (1 / (daysInMonth))","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"},{"id":100,"value":"dailyNetRBPInit[dailyNetRBPInit.length - 1]","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"},{"id":102,"value":"dailyNetRBPInit = projectedDays.map(x=> epochNetRBP * (dailyNetGrowthSpread ** x))","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"},{"id":104,"value":"dailyNetQAP = dailyNetRBP.map(x=> x * qualityNetPowerAvgMultiplier )","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"},{"id":106,"value":"Alternative Power Aggregations","pinned":false,"hidden":false,"mode":"md","author":"$undefined","summary":"$undefined"},{"id":109,"value":"dailyNetRBP[dailyNetRBP.length - 1]","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"},{"id":111,"value":"dailyNetRBP = dailyNetRBPInit.map((x,idx) => {\n return Number(epochNetRBP) * dailyNetGrowthSpread ** (idx); \n})","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"},{"id":113,"value":"(dailyNetRBP[1] - dailyNetRBP[0]) / epochNetRBP","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"},{"id":115,"value":"**State Variable: Reward**","pinned":false,"hidden":false,"mode":"md","author":"$undefined","summary":"$undefined"},{"id":118,"value":"epochCumSumRealized = data.cum_sum_realized ","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"},{"id":120,"value":"epochNetBasePower = getBaselineByEpoch(epochStart)","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"},{"id":122,"value":"epochNetNewReward = data.new_reward / ATTO_CON","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"},{"id":124,"value":"epochNetRewardPosition = data.new_reward_smoothed_position_estimate / Q128_CON / ATTO_CON","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"},{"id":126,"value":"epochNetRewardVelocity = data.new_reward_smoothed_velocity_estimate / Q128_CON / ATTO_CON","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"},{"id":128,"value":"Helper Function","pinned":false,"hidden":false,"mode":"md","author":"$undefined","summary":"$undefined"},{"id":131,"value":"getBaselineByEpoch = (epoch) => {\n return BaselineB0 * Math.pow(Math.E, g * Number(epoch))\n}","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"},{"id":133,"value":"derive_network_time = (epochCumSumRealized) => {\n return Math.log(g * epochCumSumRealized / BaselineB0 + 1) / g\n}","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"},{"id":135,"value":"computeSupply = (allocation, time) => {\n return allocation * (1 - Math.pow(Math.E, - Lambda * time))\n}","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"},{"id":137,"value":"computeSimpleMinted = (curr, prev) => {\n return computeSupply(SimpleAlloc, curr) - computeSupply(SimpleAlloc, prev)\n}","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"},{"id":139,"value":"computeBaselineMinted = (curr, prev) => {\n return computeSupply(BaselineAlloc, curr) - computeSupply(BaselineAlloc, prev)\n}","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"},{"id":141,"value":"computeBlockReward = (newWallClockEpoch, prevWallClockEpoch, newNetworkTimeEpoch, prevNetworkTimeEpoch) => {\n return computeSimpleMinted(newWallClockEpoch, prevWallClockEpoch) + computeBaselineMinted(newNetworkTimeEpoch, prevNetworkTimeEpoch)\n}","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"},{"id":143,"value":"**State Variables: Circulating Supply**","pinned":false,"hidden":false,"mode":"md","author":"$undefined","summary":"$undefined"},{"id":146,"value":"epochNetStoragePledge = 0","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"},{"id":148,"value":"epochNetStorageConsensusPledge = 0","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"},{"id":149,"value":"epochNetInitialPledge = epochNetStoragePledge + epochNetStoragePledge","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"},{"id":152,"value":"epochNetDealPledge = 0","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"},{"id":154,"value":"epochNetCircFIL = data.circulating_fil / ATTO_CON","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"},{"id":156,"value":"epochNetBurntFIL = data.burnt_fil / ATTO_CON","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"},{"id":158,"value":"epochNetLockedFIL = data.locked_fil / ATTO_CON","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"},{"id":160,"value":"Right now we approximate the total locked funds as a fixed percent of lockedFIL. We will go ahead and fill a datafield later.","pinned":false,"hidden":false,"mode":"md","author":"$undefined","summary":"$undefined"},{"id":163,"value":"lockedRewardPercent = .005896","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"},{"id":165,"value":"epochNetRewardLocked = lockedRewardPercent * epochNetLockedFIL","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"},{"id":172,"value":"epochNetVestedFIL = data.vested_fil / ATTO_CON","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"},{"id":174,"value":"epochNetMinedFIL = data.mined_fil / ATTO_CON\n","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"},{"id":176,"value":"epochNetReserveDisbursed = data.fil_reserve_disbursed / ATTO_CON ","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"},{"id":178,"value":"dailyNetBurn = projectedDays.map(()=>{\n return projectedNetBurnMonthly / daysInMonth;\n})","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"},{"id":180,"value":"getVestOnEpoch = (epoch) =>{\n let vestingSchedule = [\n { 'amt': 10632000, 'days': 0 },\n { 'amt': 19015887 + 32787700, 'days': 183 },\n { 'amt': 22421712 + 9400000, 'days': 365 },\n { 'amt': 7223364, 'days': 365 * 2 },\n { 'amt': 87637883 + 898958, 'days': 365 * 3 },\n { 'amt': 400000000 + 9805053, 'days': 365 * 6 },\n ];\n let offSetEpoch = epoch - 148888;\n let accumulate = 0;\n vestingSchedule.map((item)=>{\n if (offSetEpoch <= item['days'] * 2880 && offSetEpoch > 0)\n accumulate += item['amt'] / (item['days'] * 2880)\n })\n return accumulate\n}","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"},{"id":182,"value":"**Projection**","pinned":false,"hidden":false,"mode":"md","author":"$undefined","summary":"$undefined"},{"id":184,"value":"$32","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"},{"id":186,"value":"result = calculator()","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"},{"id":189,"value":"**Outputs** \n**Build Up the On-Chain Daily Cumulatives**","pinned":false,"hidden":false,"mode":"md","author":"$undefined","summary":"$undefined"},{"id":192,"value":"**Utils** \n**Constants** ","pinned":false,"hidden":false,"mode":"md","author":"$undefined","summary":"$undefined"},{"id":653,"value":"datetime = Number(new Date())","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"},{"id":195,"value":"EiBToByte = Math.pow(2, 60)","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"},{"id":197,"value":"unitMillion = Math.pow(10, 6)","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"},{"id":199,"value":"TEB_CON = Math.pow(2, 40)","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"},{"id":201,"value":"EXA_CON = Math.pow(2, 60)","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"},{"id":203,"value":"Q128_CON = Math.pow(2, 128)","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"},{"id":205,"value":"ATTO_CON = Math.pow(10, 18)","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"},{"id":207,"value":"RESERVED_DISBURSED = 17066618.96177341 * ATTO_CON","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"},{"id":209,"value":"liftoffEpoch = 148888","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"},{"id":211,"value":"epochInDay = 2880","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"},{"id":213,"value":"daysInMonth = 30","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"},{"id":215,"value":"decimalToPercent = 100","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"},{"id":217,"value":"g = Math.log(2) / 1051200","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"},{"id":219,"value":"Lambda =3.663258818 * Math.pow(10, -9) * 30","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"},{"id":221,"value":"SimpleAlloc = 0.3 * 1.1 * Math.pow(10, 9)","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"},{"id":223,"value":"BaselineAlloc = 0.7 * 1.1 * Math.pow(10, 9)","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"},{"id":225,"value":"BaselineB0 = 2.88888888 * Math.pow(10, 18)","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"},{"id":227,"value":"totalPowerToCommitInput = 4","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"},{"id":229,"value":"dailySealingCapacityInput = 18","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"},{"id":231,"value":"**Alpha Beta Filters**","pinned":false,"hidden":false,"mode":"md","author":"$undefined","summary":"$undefined"},{"id":234,"value":"class abFilter {\n alpha;\n beta;\n position;\n velocity;\n\n constructor(p, v) {\n this.alpha = 9.25e-4;\n this.beta = 2.84e-7;\n this.position = p;\n this.velocity = v;\n }\n\n update(value, deltaT) {\n this.position += this.velocity * deltaT;\n const residual = value - this.position;\n this.position += this.alpha * residual;\n this.position = Math.max(this.position, 0);\n this.velocity += this.beta * residual / deltaT;\n }\n}\n","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"},{"id":237,"value":"ratio_extract = (num_p, num_v, denom_p, denom_v, delta_T) =>{\n let x2a = Math.log(denom_p + denom_v) \n let x2b = Math.log(denom_p + denom_v + denom_v * delta_T)\n let m1 = denom_v * num_p * (x2b - x2a)\n let m2 = num_v * (denom_p * (x2a - x2b) + denom_v * delta_T)\n return (m1 + m2) / Math.pow(denom_v, 2)\n}","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"},{"id":239,"value":"extrapolateCumsumRatio = (numerator, denominator, futureT) => {\n let x2a = Math.log(denominator.position + denominator.velocity)\n let x2b = Math.log(denominator.position + denominator.velocity + denominator.velocity * futureT);\n let m1 = denominator.velocity * numerator.position * (x2b - x2a);\n let m2 = numerator.velocity * (denominator.position * (x2a - x2b) + denominator.velocity * futureT);\n return (m1 + m2) / Math.pow(denominator.velocity, 2);\n}","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"},{"id":241,"value":"extrapolateCumsumRatio1 = (numerator, denominator, futureT) => {\n let denominator1 = denominator\n return [denominator1.velocity,denominator1.position,denominator1] ;\n \n}","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"},{"id":243,"value":"cumsum = (item)=>{\n let cum = item;\n let total = 0;\n let ret = cum.map((x)=>{\n total = total + x;\n return total;\n })\n return ret;\n}","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"},{"id":245,"value":"Plotly = require(\"https://cdn.plot.ly/plotly-latest.min.js\")","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"},{"id":247,"value":"echarts = require('https://cdn.jsdelivr.net/npm/echarts@5/dist/echarts.min.js')","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"},{"id":249,"value":"function support(lable,url) {\n return html`${lable}`;\n}","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"},{"id":251,"value":"support('asd','@starboard/datafield-circulating_supply-fil_vested')","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"},{"id":253,"value":"$33","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"},{"id":255,"value":"(params.projectedNetGrowthMonthlyInput = projectedNetGrowthMonthly)","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"},{"id":257,"value":"params.forecastMonth = form?.forecastMonth||0","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"},{"id":259,"value":"params.projectedVerifiedStoragePercentInput = projectedVerifiedStoragePercent","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"},{"id":261,"value":"params.projectedNetBurnMonthlyInput = projectedNetBurnMonthly","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"},{"id":600,"value":"params.epochNetOriginalDealPledge = (epochNetRBP * projectedVerifiedStoragePercent) / ((form?.forecastMonth||1) * 30 * 2880)","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"},{"id":263,"value":"### Linear Model between Protocol and CMC CircFIL\nparameter fitted with a linear regression model","pinned":false,"hidden":false,"mode":"md","author":"$undefined","summary":"$undefined"},{"id":579,"value":"result.dailyNetCircFIl","pinned":true,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"},{"id":268,"value":"dailyCMCFIL = result.dailyNetCircFIl.map((x) => {\n return 0.70723438 * x - 13748393.438615441; \n})","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"},{"id":454,"value":"downloadButton = (data, filename = 'data.csv') => {\n const csv = new Blob([d3.csvFormat(data)], { type: \"text/csv\" });\n const size = (csv.size / 1024).toFixed(0);\n\n const button = DOM.download(\n csv,\n filename,\n `Download ${filename} (${size} KB)`\n );\n return button;\n}","pinned":true,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined"}],"files":"$W34","stdlib":"1","titling":"auto"}} 2f:"$2e:body"